[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -5.14%
YoY- 27.57%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 5,415,464 5,595,672 5,558,928 6,389,783 6,623,953 6,710,104 5,922,892 -5.79%
PBT 450,854 413,094 602,236 596,289 605,341 608,976 210,932 65.85%
Tax -102,128 -109,168 -168,188 -131,021 -118,114 -119,884 -105,116 -1.90%
NP 348,726 303,926 434,048 465,268 487,226 489,092 105,816 121.29%
-
NP to SH 361,284 340,958 372,672 500,893 528,033 561,904 243,860 29.92%
-
Tax Rate 22.65% 26.43% 27.93% 21.97% 19.51% 19.69% 49.83% -
Total Cost 5,066,737 5,291,746 5,124,880 5,924,515 6,136,726 6,221,012 5,817,076 -8.78%
-
Net Worth 6,621,620 6,601,954 6,648,295 6,557,846 6,554,931 6,345,868 6,311,873 3.24%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 330,859 496,289 694,805 248,144 281,230 421,846 694,805 -38.99%
Div Payout % 91.58% 145.56% 186.44% 49.54% 53.26% 75.07% 284.92% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 6,621,620 6,601,954 6,648,295 6,557,846 6,554,931 6,345,868 6,311,873 3.24%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.44% 5.43% 7.81% 7.28% 7.36% 7.29% 1.79% -
ROE 5.46% 5.16% 5.61% 7.64% 8.06% 8.85% 3.86% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 872.95 902.00 896.08 1,030.01 1,067.76 1,081.64 954.75 -5.79%
EPS 58.24 54.96 60.08 80.74 85.12 90.58 39.32 29.90%
DPS 53.33 80.00 112.00 40.00 45.33 68.00 112.00 -38.99%
NAPS 10.6738 10.6421 10.7168 10.571 10.5663 10.2293 10.1745 3.24%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 872.91 901.96 896.03 1,029.96 1,067.70 1,081.59 954.70 -5.79%
EPS 58.23 54.96 60.07 80.74 85.11 90.57 39.31 29.91%
DPS 53.33 80.00 111.99 40.00 45.33 68.00 111.99 -38.99%
NAPS 10.6733 10.6416 10.7163 10.5705 10.5658 10.2288 10.174 3.24%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 6.50 6.48 6.44 6.17 6.20 6.14 6.23 -
P/RPS 0.74 0.72 0.72 0.60 0.58 0.57 0.65 9.02%
P/EPS 11.16 11.79 10.72 7.64 7.28 6.78 15.85 -20.83%
EY 8.96 8.48 9.33 13.09 13.73 14.75 6.31 26.30%
DY 8.21 12.35 17.39 6.48 7.31 11.07 17.98 -40.67%
P/NAPS 0.61 0.61 0.60 0.58 0.59 0.60 0.61 0.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 30/05/18 -
Price 6.50 6.44 6.66 6.80 5.92 6.14 6.45 -
P/RPS 0.74 0.71 0.74 0.66 0.55 0.57 0.68 5.79%
P/EPS 11.16 11.72 11.09 8.42 6.96 6.78 16.41 -22.64%
EY 8.96 8.53 9.02 11.87 14.38 14.75 6.09 29.32%
DY 8.21 12.42 16.82 5.88 7.66 11.07 17.36 -39.27%
P/NAPS 0.61 0.61 0.62 0.64 0.56 0.60 0.63 -2.12%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment